(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 79.77%28.87M | --20.09M | --20.09M | -21.31%42.65M | -98.02%4.38M | -95.53%16.06M | --0 | --0 | 39.89%54.2M | 162.74%221.29M |
-Cash and cash equivalents | 79.77%28.87M | --20.09M | --20.09M | -21.31%42.65M | -98.02%4.38M | -95.53%16.06M | --0 | --0 | 39.89%54.2M | 162.74%221.29M |
-Accounts receivable | -16.05%645.5M | -2.90%688.24M | -2.90%688.24M | 11.61%644.21M | 5.10%657.29M | 7.58%768.93M | -5.55%708.78M | -5.55%708.78M | -24.61%577.18M | 19.59%625.41M |
-Other receivables | ---- | -0.09%27.24M | -0.09%27.24M | ---- | ---- | ---- | 22.48%27.26M | 22.48%27.26M | ---- | ---- |
Total current assets | -6.06%998.76M | -3.62%1.07B | -3.62%1.07B | -6.14%1.08B | -19.85%1.02B | -21.41%1.06B | 0.82%1.11B | 0.82%1.11B | -5.17%1.15B | 41.71%1.27B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -15.57%-3.89B | -15.57%-3.89B | ---- | ---- | ---- | -11.28%-3.37B | -11.28%-3.37B | ---- | ---- |
-Long term equity investment | -8.56%3.84B | 5.61%4.06B | 5.61%4.06B | 7.19%4.1B | 7.48%4.04B | 11.54%4.2B | 6.59%3.84B | 6.59%3.84B | 8.87%3.82B | 9.54%3.76B |
-Including:Held to maturity investments | 48.88%77.73M | 52.89%121.35M | 52.89%121.35M | -15.51%89.64M | 139.43%121.29M | 6.11%52.21M | 176.01%79.37M | 176.01%79.37M | 135.99%106.1M | 17.14%50.66M |
Financial assets | -45.06%59.4M | -47.70%55.03M | -47.70%55.03M | -49.84%61.33M | -38.42%58.79M | 34.75%108.12M | 19.79%105.23M | 19.79%105.23M | 26.06%122.28M | 13.23%95.46M |
Non current note receivables | 152.08%84.4M | 149.09%80.31M | 149.09%80.31M | 9.04%32.7M | -11.90%31.36M | -5.46%33.48M | 6.78%32.24M | 6.78%32.24M | -9.55%29.99M | 21.89%35.6M |
-Goodwill | -8.89%81.71M | -7.96%134.51M | -7.96%134.51M | -16.98%85.73M | -14.69%86.49M | -11.56%89.68M | -11.08%146.13M | -11.08%146.13M | -14.95%103.26M | -16.52%101.39M |
Regulatory assets | -16.05%645.5M | -2.90%688.24M | -2.90%688.24M | 11.61%644.21M | 5.10%657.29M | 7.58%768.93M | -5.55%708.78M | -5.55%708.78M | -24.61%577.18M | 19.59%625.41M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 305.18%231.63M | 277.87%226.84M | 277.87%226.84M | 93.71%232.33M | 85.62%223.55M | -34.82%57.17M | -34.42%60.03M | -34.42%60.03M | 253.43%119.93M | 262.39%120.43M |
-Current debt | 534.05%190.22M | 484.91%186.02M | 484.91%186.02M | 111.41%190.27M | 107.16%186.44M | -50.00%30M | -47.00%31.8M | -47.00%31.8M | --90M | --90M |
-Current capital lease obligation | 52.45%41.42M | 44.61%40.82M | 44.61%40.82M | 40.51%42.06M | 21.93%37.11M | -1.96%27.17M | -10.51%28.23M | -10.51%28.23M | -11.79%29.93M | -8.43%30.43M |
-accounts payable | -18.51%640.01M | -32.89%481.37M | -32.89%481.37M | -22.83%636.67M | -30.56%609.82M | -13.03%785.36M | 10.28%717.26M | 10.28%717.26M | -5.88%825.05M | 63.83%878.16M |
-Total tax payable | -3.13%4.99B | 9.60%5.21B | 9.60%5.21B | 7.84%5.12B | 8.40%5.06B | 10.16%5.15B | 4.16%4.75B | 4.16%4.75B | 6.10%4.75B | 6.66%4.67B |
-Dividends payable | ---- | --0 | --0 | --0 | --0 | --0 | 3.68%36.67M | 3.68%36.67M | 0.00%35.36M | 0.00%35.36M |
Current provisions | 9.01%15.41M | 16.00%18.48M | 16.00%18.48M | 9.01%27.29M | -38.84%11.13M | -31.22%14.14M | -15.70%15.93M | -15.70%15.93M | 65.82%25.04M | 9.28%18.2M |
Current liabilities | 1.33%925.88M | -20.48%795.22M | -20.48%795.22M | -13.73%948.39M | -20.77%898.98M | -19.41%913.7M | 9.53%1,000M | 9.53%1,000M | 3.37%1.1B | 57.41%1.13B |
Non current liabilities | ||||||||||
-Long term debt | -10.60%155.03M | -10.20%162.69M | -10.20%162.69M | 5.54%175.53M | 8.89%175.06M | 19.85%173.4M | 19.39%181.17M | 19.39%181.17M | 7.68%166.32M | 2.59%160.78M |
Non current accrued expenses | -2.37%7.44B | 3.70%7.44B | 3.70%7.44B | 6.00%7.67B | 8.58%7.65B | 10.41%7.62B | 6.34%7.18B | 6.34%7.18B | 7.12%7.23B | 5.66%7.05B |
Derivative product liabilities | -47.74%2.92M | -89.56%614K | -89.56%614K | -75.68%4.2M | -28.39%5.18M | -25.00%5.58M | 209.31%5.88M | 209.31%5.88M | 423.05%17.27M | 88.53%7.23M |
Long term provisions | -8.47%3.68B | 6.40%3.9B | 6.40%3.9B | 7.27%3.92B | 7.42%3.87B | 11.21%4.02B | 6.03%3.66B | 6.03%3.66B | 8.92%3.66B | 9.87%3.6B |
Employee benefits | ---- | 118.31%21.26M | 118.31%21.26M | ---- | ---- | ---- | -42.07%9.74M | -42.07%9.74M | -59.34%6.24M | 33.38%29.84M |
Preferred securities outside stock equity | ---- | -39.60%20.74M | -39.60%20.74M | ---- | ---- | ---- | 346.08%34.34M | 346.08%34.34M | ---- | ---- |
Total non current liabilities | -2.46%5.92B | 4.37%6B | 4.37%6B | 3.78%6.07B | 2.70%5.96B | 4.39%6.07B | 5.06%5.75B | 5.06%5.75B | 5.58%5.85B | 13.83%5.8B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3.37B | -0.01%3.37B | -0.01%3.37B | 7.06%3.37B | 7.06%3.37B | 7.06%3.37B | 7.07%3.37B | 7.07%3.37B | 0.00%3.15B | 0.00%3.15B |
-common stock | 0.00%3.37B | -0.01%3.37B | -0.01%3.37B | 7.06%3.37B | 7.06%3.37B | 7.06%3.37B | 7.07%3.37B | 7.07%3.37B | 0.00%3.15B | 0.00%3.15B |
Gains losses not affecting retained earnings | -20.82%18.54M | -60.72%9.03M | -60.72%9.03M | -22.00%22.83M | 663.03%11.65M | 220.13%23.41M | 279.07%22.98M | 279.07%22.98M | 447.78%29.27M | 90.75%-2.07M |
Other equity interest | -56.92%6.85M | -43.31%9.79M | -43.31%9.79M | 2.67%32.29M | 28.21%49.76M | -19.10%15.91M | 19.00%17.27M | 19.00%17.27M | 19.14%31.45M | 7.20%38.81M |
Total equity | -2.81%8.66B | 2.47%8.78B | 2.47%8.78B | 3.34%8.93B | 3.48%8.84B | 5.23%8.91B | 5.39%8.57B | 5.39%8.57B | 5.14%8.64B | 9.59%8.55B |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.